Question
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common stock during the year. A total of 800,000 shares of common stock were outstanding. The interest rate on the bonds, which were sold at their face value, was 12%. The income tax rate was 40% and the dividend per share of common stock was $0.40 this year. The market value of the companys common stock at the end of the year was $18. All of the companys sales are on account. |
Weller Corporation Comparative Balance Sheet (dollars in thousands) | ||||||
This Year | Last Year | |||||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 1,280 | $ | 1,560 | ||
Accounts receivable, net | 12,300 | 9,100 | ||||
Inventory | 9,700 | 8,200 | ||||
Prepaid expenses | 1,800 | 2,100 | ||||
Total current assets | 25,080 | 20,960 | ||||
Property and equipment: | ||||||
Land | 6,000 | 6,000 | ||||
Buildings and equipment, net | 19,200 | 19,000 | ||||
Total property and equipment | 25,200 | 25,000 | ||||
Total assets | $ | 50,280 | $ | 45,960 | ||
Liabilities and Stockholders' Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 9,500 | $ | 8,300 | ||
Accrued liabilities | 600 | 700 | ||||
Notes payable, short term | 300 | 300 | ||||
Total current liabilities | 10,400 | 9,300 | ||||
Long-term liabilities: | ||||||
Bonds payable | 5,000 | 5,000 | ||||
Total liabilities | 15,400 | 14,300 | ||||
Stockholders' equity: | ||||||
Common stock | 800 | 800 | ||||
Additional paid-in capital | 4,200 | 4,200 | ||||
Total paid-in capital | 5,000 | 5,000 | ||||
Retained earnings | 29,880 | 26,660 | ||||
Total stockholders' equity | 34,880 | 31,660 | ||||
Total liabilities and stockholders' equity | $ | 50,280 | $ | 45,960 | ||
Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands) | ||||||||||
This Year | Last Year | |||||||||
Sales | $ | 79,000 | $ | 74,000 | ||||||
Cost of goods sold | 52,000 | 48,000 | ||||||||
Gross margin | 27,000 | 26,000 | ||||||||
Selling and administrative expenses: | ||||||||||
Selling expenses | 8,500 | 8,000 | ||||||||
Administrative expenses | 12,000 | 11,000 | ||||||||
Total selling and administrative expenses | 20,500 | 19,000 | ||||||||
Net operating income | 6,500 | 7,000 | ||||||||
Interest expense | 600 | 600 | ||||||||
Net income before taxes | 5,900 | 6,400 | ||||||||
Income taxes | 2,360 | 2,560 | ||||||||
Net income | 3,540 | 3,840 | ||||||||
Dividends to common stockholders | 320 | 600 | ||||||||
Net income added to retained earnings | 3,220 | 3,240 | ||||||||
Beginning retained earnings | 26,660 | 23,420 | ||||||||
Ending retained earnings | $ | 29,880 | $ | 26,660 | ||||||
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started